{ "ticker": { "uuid": "9206ff70-5212-4a08-b5ed-b51a39a75d99", "symbol": "FNV", "name": "Franco-Nevada Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/9206ff70-5212-4a08-b5ed-b51a39a75d99/", "api_url": "https://sharemaestro.com/factors/api/tickers/9206ff70-5212-4a08-b5ed-b51a39a75d99/" }, "latest_snapshot": { "ticker": { "uuid": "9206ff70-5212-4a08-b5ed-b51a39a75d99", "symbol": "FNV", "name": "Franco-Nevada Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/9206ff70-5212-4a08-b5ed-b51a39a75d99/", "api_url": "https://sharemaestro.com/factors/api/tickers/9206ff70-5212-4a08-b5ed-b51a39a75d99/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.5, "value": 0.11, "quality": 0.95, "momentum": 0.77, "coverage": 1, "confidence": 0.958, "delta": 5 }, "headline_factors": { "price": 214.68, "market_cap": 41402225180.4, "pe_ratio": 30.2008, "earnings_yield": 0.0425, "ebitda_to_ev": 0.0502, "shareholder_yield": 0.004, "roe": 0.1686, "piotroski_f_score": 6, "momentum_12_1": 0.3311, "volatility_252d": 0.3795 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 30.2008, "ev_ebitda": 19.9366, "earnings_yield": 0.0425, "fcf_yield": 0.1455, "shareholder_yield": 0.004 }, "quality": { "roe": 0.1686, "roic": 0.1767, "gross_margin": 0.7658, "fcf_margin": 2.8367, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.7182, "eps_growth_1y": 1.2204, "fcf_growth_1y": 2.4944 }, "momentum": { "price_return_12m": 0.3282, "momentum_12_1": 0.3311, "relative_strength": 0.1599 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.95, "momentum_percentile": 0.77, "growth_composite": 1, "yield_composite": 91, "overall_composite": 50, "os_score": 0.5, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 218.28, "os": 0.5, "value": 0.1, "quality": 0.95, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 30.7069, "earnings_yield": 0.0417, "shareholder_yield": 0.0036, "roe": 0.1686, "momentum_12_1": 0.3988 }, { "week_end_date": "2026-06-14", "price": 209.46, "os": 0.52, "value": 0.12, "quality": 0.96, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 29.4664, "earnings_yield": 0.0435, "shareholder_yield": 0.0041, "roe": 0.1686, "momentum_12_1": 0.3193 }, { "week_end_date": "2026-06-21", "price": 219.26, "os": 0.51, "value": 0.11, "quality": 0.96, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 30.8451, "earnings_yield": 0.0416, "shareholder_yield": 0.0039, "roe": 0.1686, "momentum_12_1": 0.3716 }, { "week_end_date": "2026-06-28", "price": 215.14, "os": 0.56, "value": 0.12, "quality": 0.95, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 30.2655, "earnings_yield": 0.0424, "shareholder_yield": 0.004, "roe": 0.1686, "momentum_12_1": 0.4378 }, { "week_end_date": "2026-07-05", "price": 217.58, "os": 0.52, "value": 0.12, "quality": 0.95, "momentum": 0.79, "confidence": 0.991, "coverage": 1, "pe_ratio": 30.6087, "earnings_yield": 0.0419, "shareholder_yield": 0.0039, "roe": 0.1686, "momentum_12_1": 0.3322 }, { "week_end_date": "2026-07-12", "price": 205.52, "os": 0.5, "value": 0.14, "quality": 0.95, "momentum": 0.7, "confidence": 0.98, "coverage": 1, "pe_ratio": 28.9122, "earnings_yield": 0.0444, "shareholder_yield": 0.0042, "roe": 0.1686, "momentum_12_1": 0.3222 }, { "week_end_date": "2026-07-19", "price": 200.77, "os": 0.55, "value": 0.15, "quality": 0.95, "momentum": 0.78, "confidence": 0.969, "coverage": 1, "pe_ratio": 28.2439, "earnings_yield": 0.0454, "shareholder_yield": 0.0043, "roe": 0.1686, "momentum_12_1": 0.4308 }, { "week_end_date": "2026-07-26", "price": 214.68, "os": 0.5, "value": 0.11, "quality": 0.95, "momentum": 0.77, "confidence": 0.958, "coverage": 1, "pe_ratio": 30.2008, "earnings_yield": 0.0425, "shareholder_yield": 0.004, "roe": 0.1686, "momentum_12_1": 0.3311 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1822800000, "cost_of_revenue": 475500000, "gross_profit": 1347300000, "ebit": 1416300000, "ebitda": 1723000000, "pretax_income": 1416000000, "tax_provision": 303900000, "net_income": 1112100000, "net_income_to_common": 1112100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 193000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1493700000, "capital_expenditure": 5100000, "free_cash_flow": 1498800000, "dividends_paid": 275100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1113600000, "cost_of_revenue": 354300000, "gross_profit": 759300000, "ebit": 764000000, "ebitda": 989300000, "pretax_income": 763900000, "tax_provision": 211800000, "net_income": 552100000, "net_income_to_common": 552100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1451300000, "total_current_assets": 1716800000, "total_assets": 6330400000, "short_term_debt": null, "long_term_debt": null, "total_debt": 8494944, "total_liabilities": 333800000, "total_equity": 5996600000, "shares_outstanding": 192600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 829500000, "capital_expenditure": 408000000, "free_cash_flow": 1237500000, "dividends_paid": 242400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 650700000, "cost_of_revenue": 124400000, "gross_profit": 526300000, "ebit": 595700000, "ebitda": 673600000, "pretax_income": 594900000, "tax_provision": 126300000, "net_income": 468600000, "net_income_to_common": 468600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383256323, "total_current_assets": 1130907142, "total_assets": 8826533599, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 693172236, "total_equity": 8133361363, "shares_outstanding": 193200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 513191559, "capital_expenditure": 443668106, "free_cash_flow": 956859665, "dividends_paid": 79384935, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 597300000, "cost_of_revenue": 136900000, "gross_profit": 460400000, "ebit": 466300000, "ebitda": 553600000, "pretax_income": 468300000, "tax_provision": 100600000, "net_income": 367700000, "net_income_to_common": 367700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 192798692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 426500000, "capital_expenditure": 2156600000, "free_cash_flow": 2583100000, "dividends_paid": 70600000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 597300000, "cost_of_revenue": 136900000, "gross_profit": 460400000, "ebit": 466300000, "ebitda": 553600000, "pretax_income": 468300000, "tax_provision": 100600000, "net_income": 367700000, "net_income_to_common": 367700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 192798692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 426500000, "capital_expenditure": 2156600000, "free_cash_flow": 2583100000, "dividends_paid": 70600000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 597300000, "cost_of_revenue": 136900000, "gross_profit": 460400000, "ebit": 466300000, "ebitda": 553600000, "pretax_income": 468300000, "tax_provision": 100600000, "net_income": 367700000, "net_income_to_common": 367700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 192798692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 426500000, "capital_expenditure": 2156600000, "free_cash_flow": 2583100000, "dividends_paid": 70600000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 597300000, "cost_of_revenue": 136900000, "gross_profit": 460400000, "ebit": 466300000, "ebitda": 553600000, "pretax_income": 468300000, "tax_provision": 100600000, "net_income": 367700000, "net_income_to_common": 367700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 192798692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 426500000, "capital_expenditure": 2156600000, "free_cash_flow": 2583100000, "dividends_paid": 70600000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 597300000, "cost_of_revenue": 136900000, "gross_profit": 460400000, "ebit": 466300000, "ebitda": 553600000, "pretax_income": 468300000, "tax_provision": 100600000, "net_income": 367700000, "net_income_to_common": 367700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433110367, "total_current_assets": 1019141933, "total_assets": 8226401888, "short_term_debt": null, "long_term_debt": null, "total_debt": 8584349, "total_liabilities": 604996988, "total_equity": 7621404899, "shares_outstanding": 192798692, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 426500000, "capital_expenditure": 2156600000, "free_cash_flow": 2583100000, "dividends_paid": 70600000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }